Company Valuation: Stifel Financial Corp.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 7,331 6,204 7,053 10,858 12,751 12,044 - -
Change - -15.38% 13.69% 53.94% 17.44% -5.55% - -
Enterprise Value (EV) 6,867 6,204 5,224 10,858 11,766 12,044 12,044 12,044
Change - -9.66% -15.78% 107.82% 8.37% 2.36% 0% 0%
P/E 10.6x 11x 16.2x 17x 21.3x 13.1x 11.7x 12.4x
PBR 1.69x 1.22x 1.52x 2.17x 2.41x 2.14x 1.83x 1.58x
PEG - -0.5x -0.8x 0.4x -3.5x 0.2x 1x -2.4x
Capitalization / Revenue 1.55x 1.41x 1.62x 2.18x 2.31x 2x 1.84x 1.81x
EV / Revenue 0x 0x 0x 0x 0x 2x 1.84x 1.81x
EV / EBITDA 0x - 0x 0x 0x 8.73x 8.46x 10.5x
EV / EBIT 0x 0x 0x 0x 0x 9.04x 8.29x 11.3x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 0.4 0.8 0.96 1.12 1.227 1.36 1.622 1.745
Rate of return 0.85% 2.06% 2.08% 1.58% 1.47% 1.71% 2.03% 2.19%
EPS 2 4.44 3.547 2.853 4.167 3.913 6.097 6.797 6.445
Distribution rate 9.01% 22.6% 33.6% 26.9% 31.3% 22.3% 23.9% 27.1%
Net sales 1 4,737 4,391 4,349 4,970 5,530 6,031 6,536 6,664
EBITDA 1 1,113 - 933.4 1,169 966.3 1,380 1,424 1,142
EBIT 1 1,067 885.1 706.7 928.4 871.1 1,332 1,454 1,064
Net income 1 789.3 624.9 485.3 694.1 646.5 997.4 1,145 1,272
Net Debt -464.3 - -1,829 - -985.1 - - -
Reference price 2 46.95 38.91 46.10 70.72 83.48 79.76 79.76 79.76
Nbr of stocks (in thousands) 156,166 159,421 152,994 153,529 152,742 151,002 - -
Announcement Date 1/26/22 1/25/23 1/24/24 1/29/25 1/28/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
16.51x7.27x - 2% 337B
14.54x10.67x - 1.85% 312B
12.42x - - 1.81% 233B
17.24x6.89x11.45x1.18% 185B
9.94x1.54x - 3.72% 59.97B
11.8x8.06x - 3.58% 31.68B
15.66x5.38x - 3.74% 30.69B
18.3x - - 0.34% 27.86B
6.66x - - 4.55% 24.86B
Average 13.68x 6.63x 11.45x 2.53% 137.96B
Weighted average by Cap. 14.74x 7.91x 11.45x 1.99%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA



Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. SF Stock
  4. SF.PRC Stock
  5. Valuation Stifel Financial Corp.
40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!